SECURITIES AND EXCHANGE COMMISSION
                                    Washington, D.C. 20549

                                          FORM 10-Q

Mark One
[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
 ACT OF 1934

For the quarterly period ended            September 30, 2001
                               ------------------------------------------------
                                             OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
 ACT OF 1934

For the transition period from                  to
                               ----------------    --------------------

                           Commission file number  000-21430
                           ---------------------------------

                     Riviera Holdings Corporation
- -------------------------------------------------------------------------------
      (Exact name of Registrant as specified in its charter)

Nevada                                                   88-0296885
(State or other jurisdiction                   (IRS Employer Identification No.)
of incorporation or organization)


2901 Las Vegas Boulevard South, Las Vegas, Nevada                      89109
- -------------------------------------------------------------------------------
(Address of principal executive offices)                             (Zip Code)


Registrant's telephone number,
  including area code        (702) 794-9527
- -------------------------------------------------------------------------------

     Indicate  by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes------- No-----

           APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
                 PROCEEDINGS DURING THE LAST FIVE YEARS

     Indicate by check mark whether the Registrant  has filed all  documentation
and reports  required to be filed by Section 12, 13, or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes---- No-------

                    APPLICABLE ONLY TO CORPORATE REGISTRANTS

           Indicate the number of shares outstanding of each of the Registrant's
classes of common stock, as of the latest practicable date.

As of November 1, 2001, there were 3,556,723  shares of Common Stock,  $.001 par
value per share, outstanding.




                      RIVIERA HOLDINGS CORPORATION

                                INDEX

                                                                           Page
PART I.      FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

Independent Accountants' Report                                             2

Condensed Consolidated Balance Sheets at September 30, 2001 (Unaudited)
and December 31, 2000                                                       3

Condensed Consolidated Statements of Operations (Unaudited) for the
Three and Nine months ended September 30, 2001 and 2000                     4

Condensed Consolidated Statements of Cash Flows (Unaudited) for the
Three and Nine Months ended September 30, 2001 and 2000                     5

Notes to Condensed Consolidated Financial Statements (Unaudited)            6

Item 2. Management's Discussion and Analysis of Financial Condition
        and Results of Operations                                          16

Item 3. Quantitative and Qualitative Disclosures about Market Risk         28


PART II.  OTHER INFORMATION

Item 1. Legal Proceedings                                                  29

Signature Page                                                             30

Exhibits - None                                                            31


                                                1







INDEPENDENT ACCOUNTANTS' REPORT


To the Board of Directors
Riviera Holdings Corporation

We have  reviewed  the  accompanying  condensed  consolidated  balance  sheet of
Riviera  Holdings  Corporation  (the "Company") and subsidiaries as of September
30, 2001, and the related condensed consolidated statements of operations and of
cash flows for the three and nine  months  ended  September  30,  2001 and 2000.
These financial statements are the responsibility of the Company's management.

We conducted our review in accordance with standards established by the American
Institute  of  Certified  Public  Accountants.  A review  of  interim  financial
information consists principally of applying analytical  procedures to financial
data and of making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with auditing standards generally accepted in the United States of America,  the
objective  of which is the  expression  of an opinion  regarding  the  financial
statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to such condensed  consolidated  financial  statements for them to be in
conformity with accounting principles generally accepted in the United States of
America.

We have  previously  audited,  in accordance with auditing  standards  generally
accepted in the United  States of America,  the  consolidated  balance  sheet of
Riviera  Holdings   Corporation  as  of  December  31,  2000,  and  the  related
consolidated statements of operations,  shareholders' equity, and cash flows for
the year then ended (not presented herein); and in our report dated February 14,
2001,  we  expressed  an  unqualified  opinion on those  consolidated  financial
statements.  In our  opinion,  the  information  set  forth in the  accompanying
condensed  consolidated balance sheet as of December 31, 2000, is fairly stated,
in all material  respects,  in relation to the  consolidated  balance sheet from
which it has been derived.



DELOITTE & TOUCHE LLP

October 24, 2001
Las Vegas, Nevada




                                                2




RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In Thousands, except share amounts)
- ---------------------------------------------------------------------------------------------
                                                            September 30,       December 31,
                                                                2001                2000
ASSETS                                                       (unaudited)
CURRENT ASSETS:
                                                                              
   Cash and cash equivalents                                $    44,115        $   52,174
   Accounts receivable, net                                       3,647             5,548
   Inventories                                                    2,228             3,342
   Prepaid expenses and other assets                              3,716             4,599
                                                           -------------------------------
       Total current assets                                      53,706            65,663

PROPERTY AND EQUIPMENT, Net                                     203,233           207,030

OTHER ASSETS, Net                                                 6,860             8,128

DEFERRED INCOME TAXES                                             4,063             2,889
                                                           -------------------------------
TOTAL                                                       $   267,862        $  283,710
                                                           ===============================

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Current portion of long-term debt                         $    3,082        $    2,871
   Accounts payable                                               8,505             9,731
   Accrued interest                                               4,725             7,727
   Accrued expenses                                              14,476            16,731
                                                           -------------------------------
     Total current liabilities                                   30,788            37,060
                                                           -------------------------------
OTHER LONG-TERM LIABILITIES                                       7,302             6,533
                                                           -------------------------------
LONG-TERM DEBT, Net of current portion                          217,620           223,172
                                                           -------------------------------

SHAREHOLDERS' EQUITY:
Common stock ($.001 par value; 20,000,000 shares
  authorized; 5,106,776 and 5,106,776 shares issued at
  September 30, 2001 and  December 31, 2000, respectively)           5                  5
Additional paid-in capital                                      13,485             13,446
Treasury stock (1,671,335 shares and 1,431,648 shares at
  September 30, 2001 and December 31, 2000, respectively)      (11,237)            (9,633)
Retained earnings                                                9,899             13,127
                                                           --------------------------------
   Total stockholders' equity                                   12,152             16,945
                                                           --------------------------------
TOTAL                                                       $  267,862         $  283,710
                                                           ================================
See notes to condensed consolidated financial statements


                                                3



RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000
                                                                   Three Months Ended            Nine Months Ended
(In thousands, except per share amounts)                             September 30,                 September 30,
- -----------------------------------------------------------------------------------------------------------------------
(unaudited)
                                                                                                     
REVENUES:                                                          2001           2000           2001            2000
                                                                   ----           ----           ----            ----
  Casino                                                        $  29,880    $   26,909     $    88,194    $    81,341
  Rooms                                                             9,987         9,861          34,458         32,414
  Food and beverage                                                 7,814         7,630          24,224         23,678
  Entertainment                                                     5,483         6,008          17,246         18,571
  Other                                                             2,211         2,572           7,138          7,989
                                                             ----------------------------------------------------------
            Total revenues                                         55,375        52,980         171,260        163,993
   Less promotional allowances                                      4,330         3,573          13,188         11,952
                                                             ----------------------------------------------------------
            Net revenues                                           51,045        49,407         158,072        152,041
                                                             ----------------------------------------------------------
COSTS AND EXPENSES:
 Direct costs and expenses of operating departments:
    Casino                                                         16,459        14,839          48,570         43,175
    Rooms                                                           5,920         5,769          18,148         17,625
    Food and beverage                                               5,626         5,398          16,628         16,192
    Entertainment                                                   3,924         4,731          12,311         14,316
    Other                                                             812           832           2,420          2,416
Other operating expenses:
    General and administrative                                     10,907        10,806          32,326         30,490
    Preopening expenses-Black Hawk, Colorado                                                                     1,222
    Depreciation and amortization                                   4,384         4,601          12,930         13,243
                                                             ----------------------------------------------------------
            Total costs and expenses                               48,032        46,976         143,333        138,679
                                                             ----------------------------------------------------------
INCOME FROM OPERATIONS                                              3,013         2,431          14,739         13,362
                                                             ----------------------------------------------------------
OTHER (EXPENSE) INCOME :
Interest expense                                                  (6,649)       (6,919)        (20,180)       (20,764)
Interest income                                                       308           787           1,062          1,921
Interest capitalized                                                                                               616
Other, net                                                              9          (40)            (23)          1,150
                                                             ----------------------------------------------------------
     Total other expense                                          (6,332)       (6,172)        (19,141)       (17,077)
                                                             ----------------------------------------------------------
INCOME(LOSS) BEFORE BENEFIT FOR INCOME TAXES                      (3,319)       (3,741)         (4,402)        (3,715)
BENEFIT FOR INCOME TAXES                                              819         1,383           1,174          1,481
                                                             ----------------------------------------------------------
NET INCOME (LOSS)                                              $  (2,500)    $  (2,358)      $  (3,228)     $  (2,234)
                                                             ==========================================================
EARNINGS (LOSS) PER SHARE DATA:
Earnings (loss) per share:
   Basic                                                       $   (0.71)    $   (0.61)      $   (0.89)     $   (0.55)
                                                             ----------------------------------------------------------
   Diluted                                                     $   (0.71)    $   (0.61)      $   (0.89)     $   (0.55)
                                                             ----------------------------------------------------------
Weighted-average common shares outstanding                         3,513         3,895           3,618          4,060
                                                             ----------------------------------------------------------
Weighted-average common and common equivalent shares               3,513         3,895           3,618          4,060
                                                             ----------------------------------------------------------
See notes to condensed consolidated financial statements


                                                4



RIVIERA HOLDINGS CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)                                                                Three Months Ended              Nine Months Ended
                                                                             September 30,                    September 30,
                                                                          2001           2000            2001           2000
                                                                        -----------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                               
Net Loss                                                                  $ (2,500)       $ (2,358)   $    (3,228)      $  (2,234)
  Adjustments to reconcile net loss to net cash (used in) and
    provided by operating activities:
    Depreciation  and amortization                                            4,384           4,601         12,930          13,243
    Provision for bad debts                                                      16            (54)            155             103
    Provision for gaming discounts                                             (49)                           (70)
    Interest expense                                                          6,649           6,919         20,180          20,763
    Interest paid                                                           (9,076)         (9,091)       (20,950)        (21,403)
    Capitalized interest on construction projects                                                                            (616)
    Changes in operating assets and liabilities:
      Decrease (increase) in accounts receivable                                 14         (1,213)          1,816           (834)
      Decrease in inventories                                                   319               8          1,114             577
      Decrease (increase) in prepaid expenses
          and other assets                                                      578           (267)            882            (86)
      Decrease in accounts payable                                          (1,315)         (1,270)        (1,363)         (2,793)
      Increase (decrease) in accrued liabilities                              2,565           2,027        (2,255)           2,272
      Decrease in deferred income taxes                                       (819)         (1,489)        (1,174)         (1,520)
      Increase in deferred compensation plan liability                           76                            570
      Increase (decrease) in non-qualified pension plan obligation
          to CEO upon retirement                                              (125)             299          (375)             931
                                                                        -----------------------------------------------------------
       Net cash  provided by  (used in) operating activities                    717         (1,888)          8,232           8,403
                                                                        -----------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Capital expenditures for property and equipment, Las Vegas, Nevada    (2,312)         (1,634)        (6,907)         (5,257)
      Capital expenditures - Black Hawk, Colorado                             (613)           (525)        (2,207)        (13,953)
      Capitalized Interest on construction projects                                                                            616
      Purchase of short term investments                                                      2,161                         10,325
      Decrease Black Hawk, Colorado restricted funds                                          4,509                          9,992
      Decrease (increase) in other assets                                      (27)             442           (42)             977
                                                                        -----------------------------------------------------------
       Net cash provided by (used in) investing activities                  (2,952)           4,953        (9,156)           2,701
                                                                        -----------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from long-term borrowings                                                          34                          9,552
      Payments on long-term borrowings                                        (702)           (952)        (2,072)         (1,732)
      Purchase of treasury stock                                              (921)           (863)          (970)         (5,288)
      Increase in paid-in capital                                                                               41
      Purchase of deferred comp treasury stock                                (582)                          (775)
      Purchase of Black Hawk 13% 1st Mortgage Notes                         (1,000)                        (3,500)
      Issuance of restricted stock                                               25                            141
                                                                        -----------------------------------------------------------
        Net cash  (used in) provided by  financing activities               (3,180)         (1,781)        (7,135)           2,532
                                                                        -----------------------------------------------------------
INCREASE (DECREASE)  IN CASH AND CASH EQUIVALENTS                           (5,415)           1,284        (8,059)          13,636
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                            $  49,530       $  55,157      $  52,174       $  42,804
                                                                        -----------------------------------------------------------
CASH AND CASH EQUIVALENTS, END OF PERIOD                                  $  44,115       $  56,440      $  44,115       $  56,440
                                                                        ===========================================================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION --
  Income Taxes paid - Colorado Income Tax                                                   $    40                        $   100

SEE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                                5

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Riviera Holdings Corporation and its wholly-owned subsidiary,  Riviera Operating
Corporation ("ROC") (together, the "Company"),  were incorporated on January 27,
1993,  in  order  to  acquire  all  assets  and  liabilities  of  Riviera,  Inc.
Casino-Hotel Division on June 30, 1993, pursuant to a plan of reorganization.

In August 1995,  Riviera Gaming  Management,  Inc.  ("RGM")  incorporated in the
State of Nevada as a wholly-owned subsidiary of ROC for the purpose of obtaining
management  contracts in Nevada and other  jurisdictions.  In March 1997 Riviera
Gaming Management of Colorado was incorporated in the State of Colorado,  and in
August 1997 Riviera Black Hawk,  Inc.  ("RBH") was  incorporated in the State of
Colorado for the purpose of  developing a casino in Black Hawk,  Colorado  which
opened February 4, 2000.

Nature of Operations

The Company owns and operates the Riviera  Hotel & Casino  ("Riviera Las Vegas")
on the Strip in Las Vegas,  Nevada and in February of 2000, opened its casino in
Black Hawk, Colorado ("Riviera Black Hawk"). Riviera Black Hawk is owned through
Riviera Black Hawk, Inc.  ("RBH"),  a wholly- owned  subsidiary of ROC.  Riviera
Gaming  Management of Colorado,  Inc. is a  wholly-owned  subsidiary of RGM, and
manages the casino.  RGM provided services to Peninsula Gaming Partners LLC with
respect to that  Company's  riverboat,  Diamond Jo,  operating in Dubuque,  Iowa
until the third quarter of 2000 when the contract was canceled.

Casino  operations  are subject to extensive  regulation in the states of Nevada
and  Colorado  and  various  state and  local  regulatory  agencies.  Management
believes  that the  Company's  procedures  for  supervising  casino  operations,
recording casino and other revenues, and granting credit comply, in all material
respects, with the applicable regulations.

Special Factors Affecting Comparability of Results of Operations

The Riviera Black Hawk was in the development  stage during the first quarter of
2000 until February 4, 2000 when it opened the casino. Accordingly,  the results
of operations for the fiscal 2001 and fiscal 2000 results may not be comparable.

Principles of Consolidation

The consolidated  financial  statements include the accounts of the Company, its
wholly-owned subsidiary ROC and various indirect wholly-owned subsidiaries.  All
material intercompany accounts and transactions have been eliminated.

                                                6

The  financial  information  at  September 30, 2001  and  for  the  three months
and nine months ended  September 30, 2001 and 2000 is unaudited.  However,  such
information  reflects all  adjustments  (consisting  solely of normal  recurring
adjustments)  that are,  in the  opinion  of  management,  necessary  for a fair
presentation of the financial  position,  results of operations,  and cash flows
for those interim  periods.  The results of operations  for the three months and
nine months ended September 2001 are not  necessarily  indicative of the results
that will be achieved for the entire year.

These  financial  statements  should  be read in  conjunction  with the  audited
consolidated  financial statements and notes thereto for the year ended December
31, 2000, included in the Company's Annual Report on Form 10K.

Estimates and Assumptions

The  preparation of condensed  consolidated  financial  statements in conformity
with accounting  principles  generally  accepted in the United States of America
requires  management to make estimates and assumptions  that affect the reported
amounts  of  assets  and  liabilities,   disclosure  of  contingent  assets  and
liabilities at the date of the financial statements, and the reported amounts of
revenues and expenses during the reporting period. Significant estimates used by
the Company  include  estimated  useful lives for  depreciable  and  amortizable
assets,  deferred tax assets,  certain  accrued  liabilities  and the  estimated
allowance for receivables. Actual results may differ from estimates.

Earnings Per Share

Basic per share amounts are computed by dividing  net income (loss) by  weighted
average  shares  outstanding  during the period.  Diluted  net income  per share
amounts  are  computed  by  dividing  net  income  by  weighted  average  shares
outstanding plus the dilutive effect of common share equivalents.  The effect of
options  outstanding  was  not  included  in diluted  calculations for the three
months  and  nine  months  ended  September 30, 2001  and 2000 since the Company
incurred a net loss in each period.

Reclassifications

Certain amounts have been reclassified in the accompanying  financial statements
to conform with current period presentation.

Recently Adopted Accounting Standards

The Financial  Accounting Standards Board ("FASB") issued Statement of Financial
Accounting  Standards ("SFAS") No. 133, "Accounting for Derivatives,"  which  is
effective  for  fiscal  years  beginning  after  June 15, 2000.  This  statement
defines derivatives and requires qualitative disclosure of certain financial and
descriptive information about a company's derivatives.  The Company adopted SFAS
No. 133 in the quarter  ending March 31,  2001.  The adoption of SFAS 133 had no
impact on the Company or the Company's consolidated financial statements.

                                                7

The Emerging  Issues Task Force ("EITF") of the American  Institute of Certified
Public  Accountants  issued EITF No. 00-22 titled  "Accounting  for "Points" and
Certain Other Timed-Based  Sales Incentive Offers,  and Offers for Free Products
or  Services  to Be  Delivered  in the  Future" on January  18,  2001.  The EITF
concluded  that  when a  company  or vendor  offers  to a  customer  (a) free or
discounted  products or services that will be delivered (either by the vendor or
by  another  unrelated  entity)  at a future  date  (1) as a result  of a single
revenue  transaction  with the customer or (2) only if the customer  completes a
specified  cumulative level of revenue transactions with the vendor or remains a
customer of the vendor for a specified time period and (b) a rebate or refund of
a determinable cash amount only if the customer completes a specified cumulative
level of revenue  transactions  with the  vendor or  remains a  customer  of the
vendor for a  specified  time  period,  such  rebates  should be  reported  as a
reduction  of  revenues.  This EITF was  required  to be adopted by the  Company
during the first  quarter  of 2001.  As a result of  adopting  EITF  00-22,  the
Company reclassified approximately $1.1 million and $1.5 million respectively of
such "Points"  from  Casino  operating  expense to net against  Casino  revenues
for the three months and nine months ended September 30, 2000.

The  Emerging  Issues Task Force of the American  Institute of Certified  Public
Accountants  ("EITF") issued EITF No. 00-14 Titled "Accounting for Certain Sales
Incentives" on April 18, 2001. The Company offers such sales incentives as "Cash
Vouchers". The EITF concluded that when a company or vendor offers its customers
sales incentives  including  discounts,  coupons,  rebates, and free products or
services,  such sales incentives  should be reported as a reduction of revenues.
This EITF is required to be adopted by the Company  during the fourth quarter of
2001 and early  adoption is  permitted.  The Company chose to adopt this EITF in
the first  quarter of 2001.  As a result of  adopting  EITF  00-14,  the Company
reclassified  approximately $833,000 and $1.5 million respectively of such sales
incentive  offers "Cash Vouchers" from Casino  operating  expense to net against
Casino revenues for the three months and nine months ended September 30, 2000.

Recently Issued Accounting Standards

In July 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 141 ("SFAS 141"), "Business Combinations."
SFAS 141 requires the purchase  method of accounting  for business  combinations
initiated  after June 30, 2001 and eliminates the  pooling-of-interests  method.
The  Company  does not  believe  that  the  adoption  of SFAS  141  will  have a
significant impact on its financial statements.

In July 2001,  the FASB issued SFAS No.142  ("SFAS  142"),  "Goodwill  and Other
Intangible Assets", which is effective January 1, 2002. SFAS 142 requires, among
other things,  the  discontinuance of goodwill  amortization.  In addition,  the
standard  includes  provisions  for the  reclassification  of  certain  existing
recognized intangibles as goodwill, reassessment of the useful lives of existing
recognized   intangibles,   reclassification   of  certain  intangibles  out  of
previously  reported  goodwill and the  identification  of  reporting  units for
purposes of assessing  potential future  impairments of goodwill.  SFAS 142 also
requires the Company to complete a  transitional  goodwill  impairment  test six
months from the date of adoption. The Company is currently assessing but has not
yet determined  the impact of SFAS 142 on its financial  position and results of
operations.

                                                8

The FASB issued SFAS No. 143  Accounting for  Asset  Retirement  Obligations  in
June of 2001. This Statement  addresses  financial  accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs.  This Statement  applies to all entities.  It
applies to legal obligations associated with the retirement of long-lived assets
that result from the acquisition,  construction, development and (or) the normal
operation of a long-lived asset, except for certain obligations of lessees. This
Statement  is  effective  for  financial  statements  issued  for  fiscal  years
beginning after June 15, 2002. The Company is currently  assessing,  but has not
yet determined the impact of SFAS No. 143 on its financial  position and results
of operations.

The FASB  issued  SFAS No. 144  Accounting  for  the  Impairment  or Disposal of
Long-Lived   Assets  in  August  of  2001.  This  Statement  address  financial
accounting and reporting for the impairment or disposal of long-lived assets and
supersedes  FASB Statement No. 121,  Accounting for the Impairment of Long-Lived
Assets and for  Long-Lived  Assets to Be  Disposed  Of, and the  accounting  and
reporting   provisions  of  APB  Opinion  No.  30,   Reporting  the  Results  of
Operations-Reporting  the Effects of  Disposal  of a Segment of a Business,  and
Extraordinary,  Unusual and Infrequently Occurring Events and Transactions,  for
the disposal of a segment of a business (as previously defined in that Opinion).
This Statement also amends ARB No. 51,  Consolidated  Financial  Statements,  to
eliminate the exception to  consolidation  for a subsidiary for which control is
likely to be  temporary.  The  provisions  of this  Statement  are effective for
financial  statements issued for fiscal years beginning after December 15, 2001,
and  interim  periods  within  those  fiscal  years.  The  Company is  currently
assessing,  but  has not yet  determined  the  impact  of  SFAS  No.  144 on its
financial position and results of operations.

2.         LONG TERM DEBT AND COMMITMENTS

On August 13, 1997,  the Company issued 10% First Mortgage Notes (the 10% Notes)
with a principal amount of $175 million.  The Notes were issued at a discount in
the amount of $2.2 million. The discount is being amortized over the life of the
10% Notes on a straight-line  basis which  approximates  the effective  interest
method.

On June 3, 1999,  Riviera Black Hawk, Inc. ("RBH"),  a wholly-owned  subsidiary,
closed a $45 million private  placement of 13% First Mortgage  Notes,  ("the 13%
Notes").  The net proceeds of the placement  were used to fund the completion of
RBH's casino project in Black Hawk, Colorado. The Company has not guaranteed the
$45  million  RBH 13% Notes,  but has agreed to a "Keep  Well" of $5 million per
year (or an aggregate  limited to $10 million) for the 3 years of RBH operations
beginning  with the  second  quarter  of 2000 to  cover  (i) the  $5.85  million
interest  on such Notes if not paid by RBH and (ii) the amount by which RBH cash
flow is less than $9.0 million per year as follows:


                                                                
Operating Period #1      April 1, 2000-December 31, 2000          $6.75 Million
Operating Period #2      January 1, 2001-December 31, 2001        $9.0  Million
Operating Period #3      January 1, 2002-December 31, 2002        $9.0  Million
Operating Period #4      January 1, 2003-March 31, 2003           $2.25 Million


                                                9

On February 14, 2001,  the Company  advanced  approximately  $3.0 million to RBH
under this  agreement  for  Operating  Period #1 which was used to acquire  $2.5
million  of the 13% Black Hawk Notes.  Based  upon  the nine  months  results at
September 30, 2001  management  believes there are or will be no additional Keep
Well amounts due on an annualized basis.

During  2001,  the Company has  repurchased  a total of $3.5  million of the 13%
Notes at par.

3.         LEGAL PROCEEDINGS

The Company is a party to several  routine  lawsuits,  both as plaintiff  and as
defendant,  arising from the normal  operations of a hotel. The Company does not
believe  that the  outcome of such  litigation,  in the  aggregate,  will have a
material adverse effect on its financial position or results of its operations.

4.         STOCK REPURCHASES

Treasury stock purchases totaled 152,437 shares at an average of $6.37 per share
for the first nine months of 2001.  The Deferred  Compensation  Trust  purchased
115,359  shares of Company  stock on the open market at an average cost of $6.72
per share during the first nine months of 2001.

5.         ISSUANCE OF RESTRICTED STOCK

There were 4,065  shares of Treasury  Stock at a cost of $6.15 per share  issued
under the Restricted Stock Plan for executive  compensation in the third quarter
of 2001 and 5,923 issued in October 2001  at a  cost of $4.22 per share. A total
of 34,031 shares of restricted stock have been issued  since  inception  of  the
plan on January 1, 2001. The stock has restrictions as to  when it can be traded
or sold by its holders, primarily the shares cannot be sold  until the executive
terminates his or her employment with the Company.

6.         OTHER (EXPENSE) INCOME, NET

Other (expense) income,  net includes an insurance  recovery of $1.2 million for
litigation  costs on the  Paulson  and Morgens  Waterfall  litigation  which was
received in the first quarter 2000. Such  costs were incurred  primarily in 1998
and 1999.

7.     GUARANTOR INFORMATION

         The Company's  10.0% First  Mortgage Notes are guaranteed by a majority
of  the  Company's  wholly-  owned  existing  significant  subsidiaries.   These
guaranties   are  full,   unconditional,   joint  and  several.   The  following
consolidating   schedules  present  separate   condensed   financial   statement
information  on a combined  basis for the parent only,  as well as the Company's
guarantor  subsidiaries and non-guarantor  subsidiaries,  as of and for the nine
months ended September 30, 2001.

                                                10



RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION
SEPTEMBER 30, 2001
(unaudited)                                                       Combined
                                         Parent      Combined       Non-       Elimination        Combined
                                          Only      Guarantors   Guarantors      Entries           Totals

ASSETS

CURRENT ASSETS:
                                                                                      
  Cash and cash equivalents             $ 12,201    $ 21,187      $ 10,727       $ -              $ 44,115
  Current assets                                       8,624           967                           9,591
                                          ------     -------        ------      -------            -------
           Total current assets           12,201      29,811        11,694                          53,706

PROPERTY AND EQUIPMENT, Net              133,093       2,194        67,946                         203,233

OTHER ASSETS, Net                          2,493       2,246         2,121                           6,860

INVESTMENT IN SUBSIDIARIES                42,469      33,083                     (75,552)  (1)           0

DEFERRED INCOME TAXES                                  2,032         2,031                           4,063
                                          ------     -------        ------      --------           -------
TOTAL                                  $ 190,256    $ 69,366      $ 83,792     $ (75,552)  (1)   $ 267,862
                                         =======     =======        ======      ========           =======
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Current portion of long-term debt    $   -        $ 1,172       $ 1,910      $    -             $ 3,082
   Due to parent company                              24,716         2,753       (27,469)  (1)           0
   Accounts payable                                    3,784         4,721                           8,505
   Accrued interest                       2,188            1         2,536                           4,725
   Accrued expenses                                   12,944         1,532                          14,476
                                         ------      -------        ------      --------           -------
           Total current liabilities      2,188       42,617        13,452       (27,469)  (1)      30,788
                                         ------      -------        ------      --------           -------
OTHER LONG-TERM LIABILITIES                            7,302                                         7,302
                                         ------      -------        ------      -------            -------
LONG-TERM DEBT, NET OF CURRENT PORTION  174,116        2,643       40,861                          217,620
                                         ------      -------        ------      -------            -------
STOCKHOLDERS EQUITY:
Common stock                                  5                                                         5
   Additional paid-in capital            11,283      17,528        32,757        (48,083)  (1)     13,485
   Treasury stock                       (10,462)       (775)                                      (11,237)
   Retained earnings                     13,125          51        (3,278)                          9,899
                                         ------     -------        ------        -------          -------
           Total stockholders equity     13,951      16,804        29,479        (48,083)  (1)     12,152
                                         ------     -------        ------        -------          -------
TOTAL                                 $ 190,255    $ 69,366      $ 83,792      $ (75,552)       $ 267,862
                                        =======     =======       =======        ========         =======
Elimination entries -
(1) To eliminate investment in and advances to subsidiaries


                                                11



RIVIERA HOLDINGS CORPORATION
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS INFORMATION
For the Nine Months Ended September 30, 2001
(unaudited)                                                     Combined
                                      Parent      Combined        Non-        Elimination     Combined
                                       Only      Guarantors    Guarantors       Entries        Totals

REVENUES:
                                                                                 
  Casino                               $-          $ 53,554      $ 34,640        $-          $ 88,194
  Rooms                                              34,458                                    34,458
  Food and beverage                                  20,286         3,938                      24,224
  Entertainment                                      17,021           225                      17,246
  Other                                               6,788           350                       7,138
  Management fee                        22,713                                  (22,713)(1)
                                        ------      -------        ------       -------       -------
  Total revenues                        22,713      132,107        39,153       (22,713)(1)   171,260
  Less promotional allowances                        10,473         2,715                      13,188
                                        ------      -------        ------       -------       -------
           Net revenues                 22,713      121,634        36,438       (22,713)(1)   158,072
                                        ------      -------        ------       -------       -------
COSTS AND EXPENSES:
  Direct costs and expenses of
    operating departments:
    Casino                                           31,529        17,041                      48,570
    Rooms                                            18,148                                    18,148
    Food and beverage                                15,136         1,492                      16,628
    Entertainment                                    12,244            67                      12,311
    Other                                             2,420                                     2,420
  Other operating expenses:
    General and administrative                       23,497         8,829                      32,326
    Management fees                                  22,022           992       (23,014)(1)         0
    Depreciation and amortization        8,735        1,429         2,766                      12,930
                                        ------      -------        ------       -------       -------
        Total costs and expenses         8,735      126,425        31,187       (23,014)(1)   143,333
                                        ------      -------        ------       -------       -------
INCOME (LOSS) FROM OPERATIONS           13,978       (4,490)        5,251                      14,739
                                        ------      -------        ------       -------       -------
OTHER (EXPENSE) INCOME:
  Interest expense                     (14,203)        (888)       (5,089)                    (20,180)
  Interest income                          225          764            73                       1,062
  Other, net                                            (23)                                      (23)
                                        ------      -------        ------       -------       -------
        Total other (expense) income   (13,978)        (147)       (5,016)                    (19,141)

LOSS BEFORE INCOME TAX BENEFIT                       (4,637)          235                      (4,402)
(BENEFIT) FOR INCOME TAXES                             1,268          (94)                       1,174
                                        ------       -------        ------      -------        -------
NET LOSS                                $  -      $  (3,369)        $ 141       $  -         $ (3,228)
                                        ======       =======        ======      =======        =======
Elimination entries -
(1)  To eliminate intercompany revenue and expense.


                                                12



CONDENSED CONSOLIDATED STATEMENTS                                                            Combined
OF CASH FLOWS INFORMATION FOR THE NINE                               Parent     Combined        Non-       Elimination      Combined
MONTHS ENDED SEPTEMBER 30, 2001                                       Only     Guarantors    Guarantors      Entries          Total
CASH FLOWS FROM OPERATING ACTIVITIES:
(unaudited)
                                                                                                                
  Net income (loss)                                                 $  -      $  (3,369)        $  141         $   -      $  (3,228)
  Adjustments to reconcile net income (loss) to net cash (used in)
    provided by operating activities:
    Depreciation and amortization                                     8,735        1,429         2,766                        12,930
    Provision for bad debts                                                           91            64                           155
    Provision for gaming discounts                                                  (70)                                        (70)
    Interest expense                                                 14,203          888         5,089                        20,180
    Interest paid                                                  (13,125)      (4,672)       (3,153)                      (20,950)
  Changes in operating assets and liabilities:
    Increase (decrease) in accounts receivable, net                                2,014         (198)                         1,816
    Decrease (increase) in inventories                                             1,025            89                         1,114
    Increase (decrease) in prepaid expenses and other assets                         804            78                           882
    Increase (decrease) in accounts payable                                       (2,798)        1,435                       (1,363)
    Increase (decrease) in accrued expenses                                       (2,799)          544                       (2,255)
    Increase (decrease) in deferred income taxes                                  (1,268)           94                       (1,174)
    Increase in deferred compensation plan liability                                  570                                        570
    Decrease in non-qualified pension plan obligation
      to CEO upon retirement                                                        (375)                                      (375)

           Net cash provided by (used in) operating activities      -------     ---------      --------      --------       --------
                                                                      9,813       (8,530)        6,949                         8,232
                                                                    -------     ---------      --------      --------       --------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures for property and equipment - Las Vegas                     (6,907)                                    (6,907)
  Capital expenditures for property and equipment - Black Hawk                                 (2,207)                       (2,207)
  Decrease (increase) in other assets                               (8,781)         8,767         (28)                          (42)
                                                                    -------     ---------      -------       --------       --------
           Net cash (used in) provided by investing activities      (8,781)         1,860      (2,235)             0         (9,156)
                                                                    -------     ---------      -------       --------       --------
CASH FLOW FROM FINANCING ACTIVITIES:
  Proceeds from long-term borrowings
  Payments on long-term borrowings                                                  (796)      (1,276)                       (2,072)
  Purchase of treasury stock                                          (970)                                                    (970)
  Increase in paid in capital                                            41                                                       41
  Purchase of deferred comp treasury stock                                          (775)                                      (775)
  Issuance of  restricted stock                                         141                                                      141
  Purchase of 1st Mortgage Notes - Black Hawk                                                  (3,500)                       (3,500)
  Contribution of capital to Black Hawk, Inc.                                     (3,045)       3,045                              0
                                                                    -------     ---------     --------       --------        -------
          Net cash (used in)  financing activities                    (788)       (4,616)      (1,731)             0         (7,135)
                                                                    -------     ---------     --------       --------       --------
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                        244      (11,286)        2,983                       (8,059)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                       11,957        32,473        7,744                        52,174
                                                                    -------     ---------     --------       --------       --------
CASH AND CASH EQUIVALENTS, END OF PERIOD                            $12,201     $  21,187    $  10,727        $   -         $ 44,115
                                                                    =======     =========     ========       ========       ========


                                                13

8. SEGMENT DISCLOSURES

At December 31, 2000,  the Company  adopted a management  review  process by its
geographic  gaming  market  segments:  Riviera Las Vegas and Riviera Black Hawk.
Since the management  division  represents all other revenue,  it is also shown.
Due  to  this  change  in  management's   review  of  operating   results,   all
corresponding  prior years' data has been restated to reflect the current review
process. All intersegment revenues have been eliminated.


                                                Three months ended          Nine months ended
                                                  September 30,               September 30,
(Dollars in thousands)                         2001         2000           2001         2000
                                                         (Restated)                  (Restated)
Net revenues:
                                                                         
         Riviera Las Vegas                   $37,567       $39,883       $121,634    $126,139
         Riviera Black Hawk                   13,478         9,494         36,438      25,670
         Riviera Gaming Management                 0            30              0         232
                                           ----------   -----------   ------------   ---------
             Total net revenues             $ 51,045       $49,407      $ 158,072    $152,041
                                           ==========   ===========   ============   =========

Income from operations:
         Riviera Las Vegas                      $716        $2,347         $9,488     $12,314
         Riviera Black Hawk                    2,297            54          5,251         960
         Riviera Gaming Management                 0            30              0          88
                                           ----------   -----------   ------------   ---------
              Total income from operations    $3,013        $2,431        $14,739     $13,362
                                           ==========   ===========   ============   =========

EBITDA (1):
         Riviera Las Vegas                    $3,749        $5,979        $18,660     $23,011
         Riviera Black Hawk                    3,648         1,023          9,009       4,729
         Riviera Gaming Management                 0            30              0          87
                                           ----------   -----------   ------------   ---------
             Total EBITDA                     $7,397        $7,032        $27,669     $27,827
                                           ==========   ===========   ============   =========

EBITDA margin:
         Riviera Las Vegas                     10.0%         15.0%          15.3%       18.2%
         Riviera Black Hawk                    27.1%         10.8%          24.7%       18.4%
         Riviera Gaming Management                          100.0%                      37.9%
                                           ----------   -----------   ------------   ---------
             Total EBITDA                      14.5%         14.2%          17.5%       18.3%
                                           ==========   ===========   ============   =========


(1)EBITDA  consists of earnings  before  interest,  income taxes,  depreciation,
amortization,  preopening  expenses,  and Other, net. While EBITDA should not be
construed  as a  substitute  for  operating  income  or a  better  indicator  of
liquidity  than cash flow from  operating  activities,  which are  determined in
accordance  with  generally  accepted  accounting  principles  ("GAAP"),  it  is
included herein to provide additional information with respect to the ability of
the Company to meet its future debt  service,  capital  expenditure  and working
capital  requirements.  Although  EBITDA is not  necessarily  a  measure  of the
Company's  ability to fund its cash  needs,  management  believes  that  certain
investors  find  EBITDA to be a useful  tool for  measuring  the  ability of the
Company  to  service  its debt.  EBITDA  margin  is  EBITDA as a percent  of net
revenues.  The  Company's  definition  of EBITDA may not be  comparable to other
companies' definitions.



                                                14




                                            September 30,         December 31,
                                                2001                 2000
Assets (2):
                                                              
         Riviera Las Vegas                     $135,287             $ 138,525
         Riviera Black Hawk                      67,946                68,505
         Riviera Gaming Management
                                         ---------------      ----------------
             Total assets                      $203,233             $ 207,030
                                         ===============      ================


     (2) Assets represent property and equipment and intangible assets,  net of
         accumulated depreciation and amortization.


RIVIERA LAS VEGAS REVENUES

The primary  marketing of the Riviera Las Vegas is not aimed toward residents of
Las Vegas, Nevada.  Significantly all revenues derived from patrons visiting the
Riviera Las Vegas are from other parts of the United States and other countries.
Revenues  for Riviera  Las Vegas from a foreign  country or region may exceed 10
percent of all reported segment revenues;  however, the Riviera Las Vegas cannot
identify such information, based upon the nature of gaming operations.


RIVIERA BLACK HAWK REVENUES

The  casino  in  Black  Hawk,  Colorado,   primarily  serves  the  residents  of
metropolitan Denver,  Colorado.  As such, management believes that significantly
all revenues are derived from within 250 miles of that geographic area.


MANAGEMENT AGREEMENTS

RBH has entered into a management  agreement  (the "RBH  Management  Agreement")
with Riviera Gaming Management of Colorado, Inc. (the "Manager"), a wholly-owned
subsidiary  of Riviera  Holdings  Corporation,  which,  in  exchange  for a fee,
manages RBH. The management fee consists of a revenue fee and a performance fee.
The  revenue  fee is based on 1 percent  of net  revenues  (gross  revenue  less
complimentaries)  and is paid quarterly in arrears. The performance fee is based
on the  following  percentages  of EBITDA,  whose  components  are derived  from
amounts  calculated  using  generally  accepted  accounting  principles:  (1) 10
percent of EBITDA from $5 million to $10 million,  (2) 15 percent of EBITDA from
$10  million  to $15  million,  and (3) 20  percent  of  EBITDA in excess of $15
million.  The performance fee is based on the preceding  quarterly  installments
subject to year-end  adjustment.  The management fee began February 4, 2000, the
date of the opening of the Riviera  Black Hawk  Casino.  If there is any default
under the RBH Management Agreement,  the Manager will not be entitled to receive
management  fees but will still be entitled to  intercompany  service  fees.  At
September  30,  2001,  RBH  had  accrued  but not  paid,  and  the  Manager  had
recognized,  cumulative management fees of $1.5 million.  Management fees earned
for the three and nine  months  ended  September 30, 2001 and 2000 were $390,000
and $182,000 (for the three months, respectively) and $992,000 and $532,000 (for
the  nine  months,  respectively). These  management  fees  are  eliminated  in
consolidation.

                                                15

Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations

Three Months Ended September 30, 2001 Compared to Three Months Ended September
30, 2000

Special Factors Effecting Comparability of Results of Operations

The Riviera Black Hawk was in the development  stage during the first quarter of
2000 until February 4, 2000 when it opened the casino. Accordingly,  the results
of operations for the fiscal 2001 and fiscal 2000 results may not be comparable.

The following table sets forth,  for the periods  indicated,  certain  operating
data for the  Riviera Las Vegas and Riviera  Black Hawk.  Operating  income from
properties  is  presented  as  shown on the Condensed Consolidated Statements of
Operations.



                                        Third Quarter         Incr/     % Incr/
          (In Thousands)                2001        2000      (Decr)     (Decr)
                                        ----        ----      ------     ------
Net revenues:
                                                               
   Riviera Las Vegas                 $37,567     $39,883    ($2,316)      -5.8%
   Riviera Black Hawk                 13,478       9,494       3,984      42.0%
   Riviera Gaming Management               0          30        (30)         0
                                           -          --        ----         -
       Total Net Revenues            $51,045     $49,407      $1,638       3.3%
                                     =======     =======      ======       ====

Operating Income (Loss)
   Riviera Las Vegas                    $716      $2,347    ($1,631)     -68.6%
   Riviera Black Hawk                  2,297          54       2,243    4,151.9%
   Riviera Gaming Management               0          30        (30)          0
                                           -          --        ----          -
       Total Operating Income         $3,013      $2,431        $582      23.9%
                                      ======      ======        ====      =====

EBITDA:(1)
   Riviera Las Vegas                  $3,749      $5,979    ($2,230)     -37.3%
   Riviera Black Hawk                  3,648       1,023       2,625     256.6%
   Riviera Gaming Management               0          30        (30)         0
                                           -          --          --         -
       Total EBITDA                  $ 7,397      $7,032        $365       5.2%
                                     =======      ======        ====       ====

EBITDA margin
   Riviera Las Vegas                   10.0%       15.0%        -5.0%
   Riviera Black Hawk                  27.1%       10.8%        16.3%
   Riviera Gaming Management              0       100.0%      -100.0%
                                      ------      ------     --------
       Total EBITDA                    14.5%       14.2%         .3 %
                                      ======      ======     ========

 1 EBITDA  consists of earnings  before  interest,  income taxes,  depreciation,
amortization,  preopening  expenses,  and other, net. While EBITDA should not be
construed  as a  substitute  for  operating  income  or a  better  indicator  of
liquidity  than cash flow from  operating  activities,  which are  determined in
accordance  with  generally  accepted  accounting  principles  ("GAAP"),  it  is
included herein to provide additional information with respect to the ability of
the Company to meet its future debt  service,  capital  expenditure  and working
capital  requirements.  Although  EBITDA is not  necessarily  a  measure  of the
Company's  ability to fund its cash  needs,  management  believes  that  certain
investors  find  EBITDA to be a useful  tool for  measuring  the  ability of the
Company  to  service  its debt.  EBITDA  margin  is  EBITDA as a percent  of net
revenues.  The  Company's  definition  of EBITDA may not be  comparable to other
companies' definitions.

                                                16

Riviera Las Vegas

Revenues

Net revenues  decreased  by  approximately  $2.3  million,  or 5.8%,  from $39.9
million in 2000 to $37.6 million in 2001 due  primarily to decreased  casino and
entertainment  revenues  partially  offset by increased  room  revenues.  Casino
revenues decreased by approximately $741,000, or 4.1%, from $17.9 million during
2000 to $17.2 million during 2001 due to a decrease in slot machine  coin-in and
table  game  drop.  The  decrease  resulted  primarily  from the  slowing of the
national economy and the September 11 terrorist attacks.  Entertainment revenues
decreased by approximately  $659,000, or 11.0%, from $6.0 million during 2000 to
$5.3  million  during 2001 due  primarily  to a decrease in Splash  revenue as a
result of  competition  from the  openings of new shows on the Las Vegas  Strip.
Room revenues  increased by approximately  $126,000,  or 1.3%, from $9.9 million
2000 to $10.0  million  during 2001 as a result of an  increase in average  room
rate while hotel occupancy  decreased from 98.3% in 2000 to 93.2% in 2001 due to
the events of September  11, 2001.  Other  revenues  decreased by  approximately
$344,000,  or 14.1%,  from $2.4 million  during 2000 to $2.1 million during 2001
due primarily to decreased  telephone  revenues as a result of guests using cell
phones with unlimited long distance programs instead of using phones provided in
the hotel. Promotional allowances increased by approximately $527,000, or 18.1%,
from $2.9  million  during 2000 to $3.4 million  during 2001 due  primarily to a
higher number of  complimentary  entertainment  tickets  issued to promote sales
volume in 2001.

Direct Costs and Expenses of Operating Departments

Casino expense increased by approximately  $927,000,  or 9.7%, from $9.6 million
during 2000 to $10.5 million  during 2001,  due to increased  casino payroll and
promotional expense. Entertainment costs decreased by approximately $844,000, or
17.8%,  from  $4.7  million  during  2000  to $3.9  million  during  2001  which
corresponds to the decrease in revenues.

Other Operating Expenses

General and  administrative  expenses  decreased by approximately  $236,000,  or
3.0%, from $8.0 million for 2000 to $7.8 million in 2001 due primarily to higher
energy costs offset by lower  corporate  incentive and ESOP costs which are tied
to  EBITDA.  Riviera  Las  Vegas  depreciation  and  amortization  decreased  by
approximately  $411,000,  or 10.8%,  from $3.8 million during the 2000 period to
$3.4 million  during the 2001 period as $28.3 million of furniture and equipment
acquired in 1993 and 1994 became fully depreciated since June 30, 2000.

                                                17

Income from Operations

Income from operations in Las Vegas decreased by approximately  $1.6 million due
to decreased net revenues,  increased  casino expense and increased energy costs
offset by decreased depreciation expense, corporate incentive and  entertainment
expense.

EBITDA

Riviera Las Vegas EBITDA, as defined,  decreased by approximately  $2.2 million,
or 37.3%,  from $6.0 million in 2000 to $3.8 million in 2001.  The  September 11
terrorist  attacks,  the slowing of the  national  economy and rising  marketing
costs  resulted in the decrease in Las Vegas  EBITDA.  During the same  periods,
EBITDA  margin  decreased  from 15.0 % to 10.0% of net revenues The September 11
terrorist  attacks,  the slowing of the  national  economy and rising  marketing
costs resulted in the decrease in Las Vegas EBITDA.

Riviera Black Hawk

Revenues

Net revenues increased by approximately $4.0 million or 42.0%, from $9.5 million
in 2000 to $13.5 million in 2001.  Casino revenues were $9.0 million in 2000 and
$12.7 million in 2001 as win per slot machine per day increased from $118 in the
third quarter of 2000 to $155 in 2001.  The effect of the September 11 terrorist
attacks on Black Hawk revenues was minimal as it is considered a locals market.

Food and beverage  revenues  were  approximately  $1.4 million in 2001, of which
$803,000  was  complimentary  (promotional  allowance).  The World's Fare Buffet
restaurant replaced the coffee shop in the fourth quarter 2000 and has served as
a  marketing  tool  increasing  customer  traffic and slot volume over the third
quarter of 2000 when the restaurant was a coffee shop.  Entertainment revenue of
$134,000  was  generated in the third  quarter of 2001 for concerts and  special
events, while there were no revenue generating concerts or special events in the
third  quarter  of  2000.  Other  revenues  increased  12.6% to $116,000  due to
increased volume from ATM's.

Direct Costs and Expenses of Operating Departments

Casino expenses were approximately  $5.9  million,  or 46.5% of  casino revenues
in  the  third  quarter  of  2001  compared  with  $5.2  million  or  57.8%  of
casino revenues in 2000. In 2001 the marketing effort was strengthened to target
high  denomination  slot players with  additional  VIP and direct mail marketing
resulting  in  increased   membership  in  the  slot  club.  Food  and  beverage
complimentary revenues are recorded as promotional allowances. The costs of food
and beverage  complimentaries  are allocated to the department  authorizing  the
complimentary.

                                                18

Other Operating Expenses

General and administrative expenses were approximately $3.2 million, or 23.4% of
net  revenues  for  2001  compared  with  29.7% of net  revenues  in 2000 due to
increased  property  tax and  insurance  expense  for health  insurance  claims.
Depreciation  and  amortization  increased  from $787,000 in 2000 to $962,000 in
2001 due to  additional  capital  expenditures  of $5.2  million  in the last 12
months.

Income from Operations

Income from  operations in Black Hawk,  Colorado  increased  approximately  $2.2
million as a result of increased  direct marketing and promotions for the casino
in the  third  quarter  of  2001.  In  2000,  these  programs  had not yet  been
instituted  because  business volume was being generated  solely by the "newness
factor" of the property.

EBITDA

Riviera  Black  Hawk  EBITDA,  as  defined,  was $3.6  million,  or 27.1% of net
revenues in the third quarter of 2001 compared with $1.0 million,  or 10.8%,  of
net revenues in 2000 for the reasons discussed above.

Consolidated Operations

Other Income (Expense)

Interest  expense on the $175 million 10% First Mortgage Notes issued by Riviera
Holdings  Corporation of $4.4 million plus related amortization of loan fees and
equipment and other financing costs of $1.6 million totaled  approximately  $5.0
million in 2001 and 2000.  Interest  expense on the remaining  $34.9 million 13%
First Mortgage Notes issued by Riviera Black Hawk in June 1999 combined with its
interest from capital  leases  totaled $1.6 million in the third quarter of 2001
compared to $1.9  million  for the third  quarter of 2000.  Approximately  $10.1
million of the $45 million 13% First  Mortgage  Notes have been  repurchased  by
Riviera Black Hawk, Inc.

Net Income (Loss)

Net loss increased $142,000 or 6.0% from a net loss of $2.4 million in 2000 to a
net  loss of  $2.5  million  in 2001 as the  result  of  increased  income  from
operations as discussed above offset by decreased  interest income and decreased
benefit from income taxes.

EBITDA

Consolidated EBITDA, as defined,  increased by approximately  $366,000, or 5.2%,
from $7.0  million  in 2000 to $7.4  million in 2001.  During the same  periods,
EBITDA margin increased from 14.2% to 14.5% of net revenues.

                                                19

Nine Months Ended September 30, 2001 Compared to Nine Months Ended September 30,
2000

Special Factors Effecting Comparability of Results of Operations

Riviera Black Hawk was in the development stage during the first quarter of 2000
until  February 4, 2000 when it opened the casino.  Accordingly,  the results of
operations for the fiscal 2001 and fiscal 2000 results may not be comparable.

The following table sets forth,  for the periods  indicated,  certain  operating
data for Riviera Las Vegas and Riviera Black Hawk.  EBITDA from  properties  for
the purposes of this table includes  preopening  expense.  Operating income from
properties is presented as shown on the  Condensed  Consolidated  Statements  of
Operations.




                                         Nine Months Ended          Incr/        % Incr/
(In Thousands)                          2001           2000         (Decr)      Incr/(Decr)
                                        ----           ----         ------      -----------
Net revenues:
                                                                         
   Riviera Las Vegas                  $121,634       $126,139       ($4,505)        -3.6%
   Riviera Black Hawk                   36,438         25,670         10,768        42.0%
   Riviera Gaming Management                 0            232          (232)           0
                                       -------       --------         ------         ----
       Total Net Revenues             $158,072       $152,041         $6,031         4.0%
                                      ========       ========         ======         ====

Operating Income (Loss)
   Riviera Las Vegas                    $9,488        $12,314       ($2,826)       -22.9%
   Riviera Black Hawk                    5,251            960          4,291       447.0%
   Riviera Gaming Management                 0             88           (88)      -100.0%
                                       -------        -------         ------      -------
       Total Operating Income          $14,739        $13,362         $1,377        10.3%
                                       =======        =======         ======        =====

EBITDA:(1)
   Riviera Las Vegas                   $18,660        $23,010       ($4,350)       -18.9%
   Riviera Black Hawk                    9,009          4,729          4,280        90.5%
   Riviera Gaming Management                 0             88           (88)      -100.0%
                                      --------        -------        -------      -------
       Total EBITDA                   $ 27,669        $27,827         ($158)        -0.6%
                                      ========        =======         ======        =====

EBITDA margin
   Riviera Las Vegas                     15.3%          18.2%          -2.9%
   Riviera Black Hawk                    24.7%          18.4%           6.3%
   Riviera Gaming Management                0           37.9%        -100.0%
                                         -----          -----        -------
       Total EBITDA                      17.5%          18.3%          -0.8%
                                         =====          =====        =======

1 EBITDA  consists of earnings  before  interest,  income  taxes,  depreciation,
amortization,  preopening  expenses,  and other, net. While EBITDA should not be
construed  as a  substitute  for  operating  income  or a  better  indicator  of
liquidity  than cash flow from  operating  activities,  which are  determined in
accordance  with  generally  accepted  accounting  principles  (`GAAP"),  it  is
included in herein to provide additional information with respect to the ability
of the Company to meet its future debt service, capital expenditures and working
capital  requirements.  Although  EBITDA is not  necessarily  a  measure  of the
Company's  ability to fund its cash  needs,  management  believes  that  certain
investors  find  EBITDA to be a useful  tool for  measuring  the  ability of the
Company  to  service  its debt.  EBITDA  margin  is  EBITDA as a percent  of net
revenues.  The  Company's  definition  of EBITDA may not be  comparable to other
companies' definitions.

                                                20

Riviera Las Vegas

Revenues

Net revenues  decreased by  approximately  $4.5  million,  or 3.6%,  from $126.1
million in 2000 to $121.6 million in 2001 due primarily to decreased  casino and
entertainment  revenues  partially  offset by increased  room  revenues.  Casino
revenues  decreased by approximately  $3.4 million,  or 5.9%, from $56.9 million
during 2000 to $53.6  million  during 2001 due to a decrease in slot machine win
as a result of a decrease in show attendance, event participation offset  by  an
increase in convention room mix. Room revenues  increased by approximately  $2.0
million, or 6.3%,  from $32.4  million in 2000 to $34.5  million in 2001 due to
increased convention room revenue. Convention room revenues were up $1.7 million
or 13.0% from 2000.  Entertainment  revenues  decreased  by  approximately  $1.6
million,  or 8.3%,  from $18.6  million during 2000 to $17.0 million during 2001
due primarily to a decrease in Splash  revenue as result of competition from the
openings of new shows on  the Las  Vegas  Strip.  Other  revenues  decreased  by
approximately $720,000, or 9.6%, from $7.5 million  during  2000 to $6.8 million
during 2001 due primarily to decreased telephone and retail shop revenues.

Direct Costs and Expenses of Operating Departments

Casino  expenses  increased $1.0 million,  or 3.4%,  from $30.5 million to $31.5
million due to increased payroll and promotional  expense.  Entertainment  costs
decreased by  approximately  $2.0 million,  or 14.5%,  from $14.3 million during
2000  to  $12.3  million  during  2001  due to  the  corresponding  decrease  in
entertainment revenues.

Other Operating Expenses

General and administrative expenses increased by approximately $157,000,or 0.7%,
from $23.3  million in  2000 to $23.5  million  in  2001 due primarily to higher
energy  costs.  Riviera Las Vegas  depreciation  and  amortization  decreased by
approximately  $1.0 million,  or 9.6%, from $11.2 million during the 2000 period
to $10.2  million  during  the 2001  period as $28.3  million of  furniture  and
equipment  acquired in 1993 and 1994  became  fully  depreciated  since June 30,
2000.

Income from Operations

Income from operations in Las Vegas decreased by approximately  $2.8 million due
to decreased net revenues,  increased  casino expense and increased energy costs
offset by decreased depreciation and entertainment expense.

EBITDA

Riviera Las Vegas EBITDA, as  defined, decreased by  approximately $4.3 million,
or 18.9%, from  $23.0  million  in 2000  to $18.7  million  in 2001  for reasons
described above. During the same  periods,  EBITDA margin  decreased from 18.2 %
to 15.3% of net revenues  due to the  slowing  of the  national  economy and the
September  11 terrorist attacks.

                                                21

Riviera Black Hawk

Revenues

Net revenues  increased by  approximately  $10.8 million,  or 42.0%,  from $25.7
million in 2000 to $36.4 million in 2001.  Casino revenues were $24.4 million in
2000 and $34.6  million in 2001 as win per slot machine per day  increased  from
$110 in the 2000 to $149 in 2001.

Food and beverage  revenues  were  approximately  $3.9 million in 2001, of which
$2.6 million was complimentary  (promotional allowance). The World's Fare Buffet
restaurant  replaced the coffee shop in fourth  quarter 2000 and has served as a
marketing tool increasing  customer  traffic and slot volume over second quarter
of 2000 when the restaurant was a coffee shop. Entertainment revenue of $225,000
was generated in 2001 for concerts and special events.  Other revenues increased
40.8% to $350,000, primarily from increased ATM fees.

Direct Costs and Expenses of Operating Departments

Casino expenses were approximately $17.0 million, or 49.1% of casino revenues in
2001 compared  with $12.7  million or 52.0% of casino  revenues in 2000. In 2001
the  marketing  effort  was  strengthened  to target  higher  end  players  with
additional  VIP and direct mail marketing  resulting in increased  membership in
the  slot  club.  Food and  beverage  complimentary  revenues  are  recorded  as
promotional   allowances   under   "GAAP".   The  costs  of  food  and  beverage
complimentaries are allocated to the department authorizing the complimentary.

Other Operating Expenses

General and administrative expenses were approximately $8.8 million, or 24.2% of
net  revenues  for 2001 compared  with $7.0 million or 27.3% of net  revenues in
2000.  Depreciation and amortization increased from $2.0 million in 2000 to $2.8
million  in  2001, because  Riviera Black Hawk  was in a development stage until
February 4, 2000 and $5.2 million of capital expenditures  in the last 12 months
increased the depreciable asset base.

Income from Operations

Income from  operations in Black Hawk,  Colorado  increased  approximately  $4.3
million due to  increased  revenues as a result of  increased  direct  costs for
marketing and promotion for the casino in 2001. In 2000,  these programs had not
yet been instituted  because  business volume was being generated  solely by the
"newness factor" of the property.

EBITDA

Riviera  Black  Hawk  EBITDA,  as  defined,  was $9.0  million,  or 24.7% of net
revenues for nine months ended September 30, 2001 compared with $4.7 million, or
18.4% of net revenues in 2000.

                                                22

Consolidated Operations

Other Income (Expense)

Interest  expense on the $175 million 10% First Mortgage Notes issued by Riviera
Holdings Corporation of $13.1 million plus related amortization of loan fees and
equipment and other financing costs totaled  approximately $15.1 million in 2001
and 2000.  Interest  expense on the 13% First  Mortgage  Notes issued by Riviera
Black Hawk in June 1999 combined with its interest from capital  leases  totaled
$5.1 million for the nine month period ended September 30, 2001 compared to $5.6
million for the same period of 2000.  Approximately  $10.1  million in 13% First
Mortgage Notes have been repurchased.

Net Loss

The consolidated net loss increased $994,000 from $2.2 million in the first nine
months of 2000 to $3.2 million  in  2001 due  primarily  to  decreased  interest
income,  capitalized  interest  and  Riviera  Black  Hawk  preopening  expenses.
Also  the  insurance  recovery  of $1.2  million  for  litigation  costs  on the
Paulson and Morgans Waterfall litigation recorded in the 2000 earnings.

EBITDA

Consolidated EBITDA, as defined,  decreased by approximately  $158,000, or 0.6%,
from $27.8 million in 2000 to $27.7 million in the first nine months of 2001 due
to  increasing  profitability  at Riviera Black Hawk which was offset by reduced
cash  flows at  Riviera  Las  Vegas.  During  the same  periods,  EBITDA  margin
decreased from 18.3% to 17.5% of net revenues.

Liquidity and Capital Resources

At  September  30,  2001,  the  Company had cash and cash  equivalents  of $44.1
million. Cash and cash equivalents decreased $8.1 million during the nine months
of 2001 as a result of $2.2  million in capital  expenditures  at Riviera  Black
Hawk, $6.9 million in capital  expenditures  for Riviera Las Vegas and scheduled
payments  of  $2.1 million  of  debt  offset  by $8.2  million  provided  from
operating activity.  Finally,  Riviera Black Hawk  purchased $3.5 million of its
13% First Mortgage Bonds in private transactions during 2001.

Management  believes  that cash flow from  operations,  combined  with the $44.1
million cash and cash equivalents will be sufficient to cover the Company's debt
service and enable  investment  in budgeted  capital  expenditures  for the next
twelve months for both the Las Vegas and Black Hawk properties.

Cash flow from  operations  is not expected to be  sufficient to pay 100% of the
principal  of the $175 million 10% Notes ("the 10% Notes") at maturity on August
15, 2004 and may not be sufficient to pay the remaining $35 million of 13% Notes
("the 13% Notes") at maturity  on May 1, 2005.  Accordingly,  the ability of the

                                                23

Company and its subsidiary to repay the 10% Notes and 13% Notes at maturity will
be  dependent  upon its  ability  to  refinance  those  notes.  There  can be no
assurance  that the Company and its  subsidiary  will be able to  refinance  the
principal  amount  of the 10% and 13% Notes at  maturity.  The 10% Notes are not
redeemable  at the option of the Company until August 15, 2001,  and  thereafter
are  redeemable  by the terms of its call  provisions  at premiums  beginning at
105.0% and declining each  subsequent  year to par in 2003.  Riviera Black Hawk,
Inc. may redeem 100% of the 13% Notes beginning May 1, 2002, by the terms of its
call  provisions at premiums  beginning at 106.5% and declining each  subsequent
year to par in 2004. Based upon the bonds  outstanding at September 30, 2001 the
combined  call  premiums  total $11.0  million at May 1, 2002 and are reduced to
$6.7  million at August 15, 2002,  $5.5 million at May 1, 2003,  $1.1 million at
August 15, 2003 and zero after May 15, 2004.

The 10% Notes and 13% Notes provide that, in certain circumstances,  the Company
and its subsidiary must offer to  repurchase  the  10% and 13%  Notes  upon  the
occurrence of a change of control or certain other events.  In the event of such
mandatory  redemption  or  repurchase  prior to  maturity,  the  Company and its
subsidiary  would be unable to pay the principal amount of the 10% Notes and 13%
Notes without refinancing.

The 10% Notes contain certain covenants,  which limit the ability of the Company
and its restricted  subsidiaries (and its unrestricted  subsidiary Riviera Black
Hawk, Inc. under the 13% Notes),  subject to certain exceptions,  to: (i) incur
additional indebtedness;  (ii) pay dividends or other distributions,  repurchase
capital  stock or other equity  interests or  subordinated  indebtedness;  (iii)
enter into certain transactions with affiliates; (iv) create certain liens; sell
certain  assets;  and (v) enter into certain  mergers and  consolidations.  As a
result of these restrictions, the ability of the Company and its subsidiaries to
incur additional indebtedness to fund operations or to make capital expenditures
is limited. In the event that cash flow from operations is insufficient to cover
cash requirements, the Company and its subsidiaries would be required to curtail
or defer certain capital expenditure programs under these  circumstances,  which
could have an adverse effect on operations.

The 13% Notes also  contain  certain  covenants,  which limit the ability of the
Company and its restricted subsidiaries, subject to certain exceptions, to: (i)
incur  additional  indebtedness;  (ii) pay  dividends  or  other  distributions,
repurchase capital stock or other equity interests or subordinated indebtedness;
(iii) enter into  certain  transactions  with  affiliates;  (iv) create  certain
liens;   sell  certain   assets;   and  (v)  enter  into  certain   mergers  and
consolidations. As a result of these restrictions, the ability of the Company to
incur additional indebtedness to fund operations or to make capital expenditures
is limited. In the event that cash flow from operations is insufficient to cover
cash requirements,  the Company would be required to curtail or defer certain of
their capital  expenditure  programs  which could have an adverse  effect on the
Company's operations.

At September 30, 2001,  the Company  believes that it is in compliance  with the
covenants of both the 10% Notes and the 13% Notes.

Recently Adopted Accounting Standards

The Financial  Accounting Standards Board ("FASB") issued Statement of Financial
Accounting  Standards ("SFAS") SFAS No. 133, "Accounting for Derivatives," which
is effective  for fiscal years  beginning  after June 15, 2000.  This  statement

                                                24

defines derivatives and requires qualitative disclosure of certain financial and
descriptive information about a company's derivatives.  The Company adopted SFAS
No. 133 in the quarter  ending March 31,  2001.  The adoption of SFAS 133 had no
impact on the Company or the Company's consolidated financial statements.

The Emerging  Issues Task Force ("EITF") of the American  Institute of Certified
Public  Accountants  issued EITF No. 00-22 titled  "Accounting  for "Points" and
Certain Other Timed-Based  Sales Incentive Offers,  and Offers for Free Products
or  Services  to Be  Delivered  in the  Future" on January  18,  2001.  The EITF
concluded  that  when a  company  or vendor  offers  to a  customer  (a) free or
discounted  products or services that will be delivered (either by the vendor or
by  another  unrelated  entity)  at a future  date  (1) as a result  of a single
revenue  transaction  with the customer or (2) only if the customer  completes a
specified  cumulative level of revenue transactions with the vendor or remains a
customer of the vendor for a specified time period and (b) a rebate or refund of
a determinable cash amount only if the customer completes a specified cumulative
level of revenue  transactions  with the  vendor or  remains a  customer  of the
vendor for a  specified  time  period,  such  rebates  should be  reported  as a
reduction  of  revenues.  This EITF was  required  to be adopted by the  Company
during the first  quarter  of 2001.  As a result of  adopting  EITF  00-22,  the
Company reclassified approximately $1.1 million and $1.5 million respectively of
such sales  incentive  offers  "Points"  from  Casino  operating  expense to net
against  Casino  revenues for the three months and nine months ending  September
30, 2000.

The  Emerging  Issues Task Force of the American  Institute of Certified  Public
Accountants  ("EITF") issued EITF No. 00-14 Titled "Accounting for Certain Sales
Incentives" on April 18, 2001. The Company offers such sales incentives as "Cash
Vouchers". The EITF concluded that when a company or vendor offers its customers
sales incentives  including  discounts,  coupons,  rebates, and free products or
services,  such sales incentives  should be reported as a reduction of revenues.
This EITF is required to be adopted by the Company  during the fourth quarter of
2001 and early  adoption is  permitted.  The Company chose to adopt this EITF in
the first  quarter of 2001.  As a result of  adopting  EITF  00-14,  the Company
reclassified  approximately $833,000 and $1.5 million respectively of such sales
incentive  offers "Cash Vouchers" from Casino  operating  expense to net against
Casino revenues for the three months and nine months ending September 30, 2000.

Recently Issued Accounting Standards

In July 2001, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 141 ("SFAS 141"), "Business Combinations."
SFAS 141 requires the purchase  method of accounting  for business  combinations
initiated  after June 30, 2001 and eliminates the  pooling-of-interests  method.
The  Company  does not  believe  that  the  adoption  of SFAS  141  will  have a
significant impact on its financial statements.

In July 2001,  the FASB issued SFAS No.142  ("SFAS  142"),  "Goodwill  and Other
Intangible Assets", which is effective January 1, 2002. SFAS 142 requires, among
other things,  the  discontinuance of goodwill  amortization.  In addition,  the
standard  includes  provisions  for the  reclassification  of  certain  existing
recognized intangibles as goodwill, reassessment of the useful lives of existing
recognized   intangibles,   reclassification   of  certain  intangibles  out  of

                                                25

previously  reported  goodwill and the  identification  of  reporting  units for
purposes of assessing  potential future  impairments of goodwill.  SFAS 142 also
requires the Company to complete a  transitional  goodwill  impairment  test six
months from the date of adoption. The Company is currently assessing but has not
yet determined  the impact of SFAS 142 on its financial  position and results of
operations.

The FASB issued SFAS No. 143  Accounting for  Asset  Retirement  Obligations  in
June of 2001. This Statement  addresses  financial  accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs.  This Statement  applies to all entities.  It
applies to legal obligations associated with the retirement of long-lived assets
that result from the acquisition,  construction, development and (or) the normal
operation of a long-lived asset, except for certain obligations of lessees. This
Statement  is  effective  for  financial  statements  issued  for  fiscal  years
beginning after June 15, 2002. The Company is currently  assessing,  but has not
yet determined the impact of SFAS No. 143 on its financial  position and results
of operations.

The FASB  issued  SFAS No. 144  Accounting  for  the  Impairment  or Disposal of
Long-Lived   Assets  in  August  of  2001.  This  Statement  address  financial
accounting and reporting for the impairment or disposal of long-lived assets and
supersedes  FASB Statement No. 121,  Accounting for the Impairment of Long-Lived
Assets and for  Long-Lived  Assets to Be  Disposed  Of, and the  accounting  and
reporting   provisions  of  APB  Opinion  No.  30,   Reporting  the  Results  of
Operations-Reporting  the Effects of  Disposal  of a Segment of a Business,  and
Extraordinary,  Unusual and Infrequently Occurring Events and Transactions,  for
the disposal of a segment of a business (as previously defined in that Opinion).
This Statement also amends ARB No. 51,  Consolidated  Financial  Statements,  to
eliminate the exception to  consolidation  for a subsidiary for which control is
likely to be  temporary.  The  provisions  of this  Statement  are effective for
financial  statements issued for fiscal years beginning after December 15, 2001,
and  interim  periods  within  those  fiscal  years.  The  Company is  currently
assessing,  but  has not yet  determined  the  impact  of  SFAS  No.  144 on its
financial position and results of operations.










                                                26




Forward Looking Statements

This report includes "forward-looking  statements" within the meaning of Section
21E of the  Securities  Exchange  Act of 1934,  as amended.  Statements  in this
report regarding  future events or conditions,  including  statements  regarding
industry prospects and the Company's expected financial  position,  business and
financing plans, are forward-looking  statements.  Although the Company believes
that  the  expectations   reflected  in  such  forward-looking   statements  are
reasonable,  it can give no assurance that such  expectations will prove to have
been  correct.  Important  factors  that could  cause  actual  results to differ
materially from the Company's  expectations are disclosed in this report as well
as the  Company's  most  recent  annual  report on Form 10-K,  and  include  the
Company's substantial  leverage,  the risks associated with the expansion of the
Company's  business,  as  well  as  factors  that  affect  the  gaming  industry
generally.   Readers  are  cautioned  not  to  place  undue  reliance  on  these
forward-looking  statements,  which  speak only as of their  dates.  The Company
undertakes  no  obligations  to  publicly  update or revise any  forward-looking
statements, whether as a result of new information, future events or otherwise.























                                                27




ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Market  risks  relating  to our  operations  result  primarily  from  changes in
interest  rates.  We  currently  invest  our  cash  and cash equivalents in U.S.
Treasury Bills with maturities of 30 days or less.

As of September 30, 2001, we had $220.7  million in  borrowings.  The borrowings
include  $175 million in notes  maturing in 2004,  $35 million  remaining  notes
maturing in 2005 and capital  leases  maturing at various  dates  through  2005.
Interest under the $175 million notes is based on a fixed rate of 10%.  Interest
on the $35  million  notes is 13% with  contingent  interest  payable if certain
operating  results are  achieved.  The equipment  loans and capital  leases have
interest  rates  ranging  from 5.2% to 13.5%.  The  borrowings  also include $.6
million in a special  improvement  district bond offering with the City of Black
Hawk. The Company's share of the debt on the SID bonds is payable over ten years
beginning in 2000. The special improvement district bonds bear interest at 5.5%.
Other borrowings relate to leases.



Interest Rate Sensitivity
Principal (Notational Amount by Expected Maturity)
Average Interest Rate

(Amounts in thousands)                                                                                                    Fair Value
                                       2001        2002         2003         2004       2005    Thereafter     Total      at 9/30/01
                                                                                                      
Long Term Debt Including Current Portion

Equipment loans and
capital leases, Las Vegas            $ 306      $ 1,201      $ 1,285      $ 1,005     $   17                 $  3,814      $ 3,814
Average interest rate                  8.0%         7.8%         7.8%         8.4%       8.4%

10% First Mortgage Note, Las Vegas                                       $ 174,116                           $ 174,116    $ 143,500
Average interest rate                                                        10.0%

Equipment loans
Black Hawk, Colorado                   $  3        $   8                                                        $   11       $   11
Average interest rate                 11.2%        11.2%

Capital leases
 Black Hawk, Colorado                 $ 434      $ 1,848      $ 2,044      $ 2,263     $  658                 $  7,247      $ 7,247
Average interest rate                 10.8%        10.8%        10.8%        10.8%      10.8%

Special Improvement District Bonds
 Black Hawk, Colorado                 $  55       $   68       $   71       $   76     $   81     $  221       $   572       $  572
Average interest rate                  5.5%         5.5%         5.5%         5.5%       5.5%       5.5%

13% First Mortgage Note
Black Hawk, Colorado                                                                 $ 34,941                 $ 34,941     $ 34,941
Average interest rate                                                                   13.0%



                                                28




Part II.  OTHER INFORMATION

Legal Proceedings

The Company is a party to several  routine  lawsuits,  both as plaintiff  and as
defendant,  arising from the normal  operations of a hotel. The Company does not
believe  that the  outcome of such  litigation,  in the  aggregate,  will have a
material adverse effect on its financial position or results of its operations.





























                                                29








Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                                                RIVIERA HOLDINGS CORPORATION


                                                By: /s/ William L. Westerman
                                                William L. Westerman
                                                Chairman of the Board and
                                                Chief Executive Officer

                                                By: /s/ Duane Krohn
                                                Duane Krohn
                                                Treasurer and
                                                Chief Financial Officer


                                                Date: November 12, 2001









                                                30



                             Riviera Holdings Corporation
                                       Form 10Q
                                 September 30, 2001



Exhibits


  None
















                                                31